[KIMHIN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.48%
YoY- 428.71%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 242,047 253,788 244,947 242,674 241,823 249,399 248,407 -1.71%
PBT 16,983 23,006 28,517 30,115 19,234 12,577 7,411 73.72%
Tax -5,820 -6,819 -6,530 -6,847 -4,773 -3,745 -3,493 40.50%
NP 11,163 16,187 21,987 23,268 14,461 8,832 3,918 100.84%
-
NP to SH 10,515 15,484 21,268 22,412 14,053 8,383 3,513 107.55%
-
Tax Rate 34.27% 29.64% 22.90% 22.74% 24.82% 29.78% 47.13% -
Total Cost 230,884 237,601 222,960 219,406 227,362 240,567 244,489 -3.74%
-
Net Worth 429,794 434,635 425,329 432,161 429,856 427,053 418,967 1.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,977 4,186 4,186 4,186 4,186 7,002 7,002 -0.23%
Div Payout % 66.35% 27.04% 19.69% 18.68% 29.79% 83.53% 199.33% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 429,794 434,635 425,329 432,161 429,856 427,053 418,967 1.71%
NOSH 139,543 139,306 137,647 139,406 139,563 139,559 139,191 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.61% 6.38% 8.98% 9.59% 5.98% 3.54% 1.58% -
ROE 2.45% 3.56% 5.00% 5.19% 3.27% 1.96% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 173.46 182.18 177.95 174.08 173.27 178.70 178.46 -1.87%
EPS 7.54 11.12 15.45 16.08 10.07 6.01 2.52 107.50%
DPS 5.00 3.00 3.00 3.00 3.00 5.00 5.00 0.00%
NAPS 3.08 3.12 3.09 3.10 3.08 3.06 3.01 1.54%
Adjusted Per Share Value based on latest NOSH - 139,406
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 155.54 163.09 157.40 155.94 155.40 160.27 159.63 -1.71%
EPS 6.76 9.95 13.67 14.40 9.03 5.39 2.26 107.46%
DPS 4.48 2.69 2.69 2.69 2.69 4.50 4.50 -0.29%
NAPS 2.7619 2.793 2.7332 2.7771 2.7623 2.7443 2.6923 1.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.26 1.25 1.25 1.17 1.13 0.96 0.85 -
P/RPS 0.73 0.69 0.70 0.67 0.65 0.54 0.48 32.21%
P/EPS 16.72 11.25 8.09 7.28 11.22 15.98 33.68 -37.27%
EY 5.98 8.89 12.36 13.74 8.91 6.26 2.97 59.38%
DY 3.97 2.40 2.40 2.56 2.65 5.21 5.88 -23.01%
P/NAPS 0.41 0.40 0.40 0.38 0.37 0.31 0.28 28.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 24/05/10 24/02/10 18/11/09 24/08/09 26/05/09 -
Price 1.30 1.27 1.23 1.25 1.11 0.94 0.90 -
P/RPS 0.75 0.70 0.69 0.72 0.64 0.53 0.50 31.00%
P/EPS 17.25 11.43 7.96 7.78 11.02 15.65 35.66 -38.35%
EY 5.80 8.75 12.56 12.86 9.07 6.39 2.80 62.42%
DY 3.85 2.36 2.44 2.40 2.70 5.32 5.56 -21.71%
P/NAPS 0.42 0.41 0.40 0.40 0.36 0.31 0.30 25.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment